Total Revenue | 37.24B +18.8% | 31.33B +21.3% | 25.82B +2.0% | 25.31B +34.8% | 18.78B +48.8% | 12.62B -24.9% | 16.82B +9.2% | 15.41B +22.4% | 12.59B +29.1% | 9.75B |
Operating Revenue | 37.24B +18.8% | 31.33B +21.3% | 25.82B +2.0% | 25.31B +34.8% | 18.78B +48.8% | 12.62B -24.9% | 16.82B +9.2% | 15.41B +22.4% | 12.59B +29.1% | 9.75B |
Total Unusual Items Excluding Goodwill | -1.93B -193.4% | 2.07B +347.5% | -837.21M -415.8% | -162.31M -249.5% | 108.60M -55.7% | 245.08M +410.7% | -78.88M -189.9% | 87.76M -98.8% | 7.17B +7004.5% | -103.85M |
Total Unusual Items | -1.93B -193.4% | 2.07B +347.5% | -837.21M -415.8% | -162.31M -249.5% | 108.60M -55.7% | 245.08M +410.7% | -78.88M -189.9% | 87.76M -98.8% | 7.17B +7004.5% | -103.85M |
Normalized EBITDA | 21.69B +1.1% | 21.45B +15.0% | 18.65B +8.7% | 17.16B +58.1% | 10.85B +98.4% | 5.47B -48.7% | 10.66B +8.6% | 9.82B +227.2% | 3.00B -48.2% | 5.79B |
Tax Rate for Calcs | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -619.13M -180.7% | 766.82M +377.6% | -276.28M -597.2% | -39.63M -271.5% | 23.10M -63.1% | 62.58M +373.6% | -22.87M -200.3% | 22.80M -98.3% | 1.36B +4623.6% | -30.12M |
Other Income Expense | -1.94B -194.0% | 2.06B +343.8% | -846.89M -713.4% | 138.07M +27.1% | 108.60M -55.4% | 243.46M +408.7% | -78.88M -189.9% | 87.76M -98.8% | 7.28B +17928.4% | 40.40M |
Equity in Earnings of Affiliates | -5.33M +31.3% | -7.76M +19.9% | -9.69M | 0 | 0 +100.0% | -1.62M | 0 | - | 112.34M -22.1% | 144.25M |
Gain on Sale of Securities | -1.93B -193.4% | 2.07B +347.5% | -837.21M -302.2% | -208.16M -291.7% | 108.60M -55.7% | 245.08M +410.7% | -78.88M -189.9% | 87.76M -37.9% | 141.21M +236.0% | -103.85M |
Other General and Administrative | 346.05M +8.3% | 319.64M +0.1% | 319.20M +11.2% | 287.06M +9.1% | 263.16M +13.0% | 232.94M -6.9% | 250.18M +6.3% | 235.26M +15.1% | 204.42M -0.2% | 204.84M |
Cost of Revenue | 19.90B +47.5% | 13.49B +31.5% | 10.26B -3.9% | 10.67B +8.2% | 9.86B +6.4% | 9.27B +11.8% | 8.29B +10.1% | 7.53B -31.0% | 10.91B +136.3% | 4.62B |
Other Cost of Revenue | - | 13.49B +31.5% | 10.26B -3.9% | 10.67B +8.2% | 9.86B +6.4% | 9.27B +11.8% | 8.29B +10.1% | 7.53B -31.0% | 10.91B +136.3% | 4.62B |
Gross Profit | 17.34B -2.8% | 17.84B +14.6% | 15.56B +6.3% | 14.64B +64.1% | 8.92B +166.3% | 3.35B -60.7% | 8.53B +8.2% | 7.88B +368.7% | 1.68B -67.3% | 5.14B |
Operating Expense | 346.05M +8.3% | 319.64M +0.1% | 319.20M +11.2% | 287.06M +9.1% | 263.16M +255.4% | 74.05M +62.9% | 45.46M -54.8% | 100.63M -50.8% | 204.42M -0.2% | 204.84M |
Selling General and Administrative | 346.05M +8.3% | 319.64M +0.1% | 319.20M +11.2% | 287.06M +9.1% | 263.16M +13.0% | 232.94M -6.9% | 250.18M +6.3% | 235.26M +15.1% | 204.42M -0.2% | 204.84M |
General and Administrative Expense | 346.05M +8.3% | 319.64M +0.1% | 319.20M +11.2% | 287.06M +9.1% | 263.16M +13.0% | 232.94M -6.9% | 250.18M +6.3% | 235.26M +15.1% | 204.42M -0.2% | 204.84M |
Other Operating Expenses | - | - | - | -346.23M | - | -158.88M +22.4% | -204.72M -52.1% | -134.64M | - | - |
Operating Income | 16.99B -3.0% | 17.52B +14.9% | 15.24B +6.2% | 14.35B +65.8% | 8.66B +164.3% | 3.28B -61.4% | 8.48B +9.0% | 7.78B +426.7% | 1.48B -70.1% | 4.93B |
Net Non Operating Interest Income Expense | -94.83M -112.0% | 788.36M +252.8% | 223.46M +155.1% | -405.26M +36.7% | -640.24M +3.6% | -663.94M +10.4% | -740.68M +22.0% | -950.03M -154.7% | -373.04M -739.0% | 58.38M |
Non-operating Interest Income | 1.44B -10.8% | 1.62B +19.7% | 1.35B +199.7% | 450.26M +122.7% | 202.15M -23.0% | 262.37M -23.6% | 343.61M +22.4% | 280.62M +14.2% | 245.79M +33.2% | 184.57M |
Non-operating Interest Expense | 1.54B +85.7% | 826.71M -26.6% | 1.13B +31.6% | 855.52M +1.6% | 842.39M -9.1% | 926.31M -14.6% | 1.08B -11.9% | 1.23B +98.9% | 618.83M +390.4% | 126.19M |
Pre-tax Income | 14.96B -26.6% | 20.37B +39.3% | 14.62B +3.8% | 14.08B +73.3% | 8.13B +184.6% | 2.86B -62.7% | 7.66B +10.8% | 6.92B -17.5% | 8.39B +66.7% | 5.03B |
Special Income Charges | - | - | - | 45.85M | - | - | - | - | 7.03B | - |
Other Special Charges | - | - | - | -45.85M | - | - | - | - | - | - |
Restructuring and Mergers Acquisition | - | - | - | - | - | - | - | - | -7.03B | - |
Other Non-operating Income (expense) | - | - | - | 300.38M | - | - | - | - | - | - |
Provision for Income Taxes | 4.03B -36.4% | 6.34B +60.8% | 3.94B +14.7% | 3.44B +98.9% | 1.73B +137.1% | 729.15M -63.1% | 1.98B +10.1% | 1.80B +9.8% | 1.64B +16.7% | 1.40B |
Net Income Common Stockholders | 10.49B -22.6% | 13.55B +32.8% | 10.20B +2.2% | 9.99B +66.9% | 5.98B +203.4% | 1.97B -63.9% | 5.47B +9.6% | 4.99B -14.5% | 5.83B +60.8% | 3.63B |
Net Income | 10.49B -22.6% | 13.55B +32.8% | 10.20B +2.2% | 9.99B +66.9% | 5.98B +203.4% | 1.97B -63.9% | 5.47B +9.6% | 4.99B -14.5% | 5.83B +60.8% | 3.63B |
Net Income Including Non-Controlling Interests | 10.92B -22.1% | 14.03B +31.4% | 10.68B +0.3% | 10.65B +66.4% | 6.40B +200.8% | 2.13B -62.6% | 5.68B +11.0% | 5.12B -24.2% | 6.75B +86.0% | 3.63B |
Net Income from Continuing Operations | 10.92B -22.1% | 14.03B +31.4% | 10.68B +0.3% | 10.65B +66.4% | 6.40B +200.8% | 2.13B -62.6% | 5.68B +11.0% | 5.12B -24.2% | 6.75B +86.0% | 3.63B |
Noncontrolling Interests | -435.79M +9.0% | -479.01M -1.4% | -472.23M +28.4% | -659.38M -59.4% | -413.78M -168.3% | -154.22M +29.2% | -217.81M -64.8% | -132.21M +85.6% | -915.68M | - |
Diluted NI Available to Com Stockholders | 10.49B -22.6% | 13.55B +32.8% | 10.20B +2.2% | 9.99B +66.9% | 5.98B +203.4% | 1.97B -63.9% | 5.47B +9.6% | 4.99B -14.5% | 5.83B +60.8% | 3.63B |
Basic EPS | 34.96 -22.6% | 45.17 +32.8% | 34.01 +2.2% | 33.29 +66.9% | 19.95 +203.7% | 6.57 -63.9% | 18.22 +9.6% | 16.63 -14.5% | 19.45 +60.7% | 12.1 |
Diluted EPS | 34.96 -22.6% | 45.17 +32.8% | 34.01 +2.2% | 33.29 +66.9% | 19.95 +203.7% | 6.57 -63.9% | 18.22 +9.6% | 16.63 -14.5% | 19.45 +60.7% | 12.1 |
Weighted Average Shares (basic) | 300.00M 0.0% | 300.00M +0.0% | 300.00M -0.0% | 300.00M -0.0% | 300.00M +0.0% | 300.00M -0.0% | 300.00M -0.0% | 300.00M +0.0% | 300.00M -0.0% | 300.00M |
Weighted Average Shares (diluted) | 300.00M 0.0% | 300.00M +0.0% | 300.00M -0.0% | 300.00M -0.0% | 300.00M +0.0% | 300.00M -0.0% | 300.00M -0.0% | 300.00M +0.0% | 300.00M -0.0% | 300.00M |
Total Operating Income as Reported | 16.99B -3.0% | 17.52B +14.9% | 15.24B +3.7% | 14.70B +69.8% | 8.66B +164.3% | 3.28B -61.4% | 8.48B +9.0% | 7.78B +426.7% | 1.48B -70.1% | 4.93B |
Total Expenses | 20.24B +46.6% | 13.81B +30.6% | 10.58B -3.5% | 10.96B +8.2% | 10.13B +8.3% | 9.35B +12.1% | 8.34B +9.3% | 7.63B -31.3% | 11.11B +130.5% | 4.82B |
Net Income from Continuing and Discontinued Operation | 10.49B -22.6% | 13.55B +32.8% | 10.20B +2.2% | 9.99B +66.9% | 5.98B +203.4% | 1.97B -63.9% | 5.47B +9.6% | 4.99B -14.5% | 5.83B +60.8% | 3.63B |
Normalized Income | 11.80B -3.6% | 12.25B +13.8% | 10.76B +6.5% | 10.11B +71.4% | 5.90B +229.5% | 1.79B -67.6% | 5.52B +12.2% | 4.92B +18509.8% | 26.45M -99.3% | 3.70B |
Interest Income | 1.44B -10.8% | 1.62B +19.7% | 1.35B +199.7% | 450.26M +122.7% | 202.15M -23.0% | 262.37M -23.6% | 343.61M +22.4% | 280.62M +14.2% | 245.79M +33.2% | 184.57M |
Interest Expense | 1.54B +85.7% | 826.71M -26.6% | 1.13B +31.6% | 855.52M +1.6% | 842.39M -9.1% | 926.31M -14.6% | 1.08B -11.9% | 1.23B +98.9% | 618.83M +390.4% | 126.19M |
Net Interest Income | -94.83M -112.0% | 788.36M +252.8% | 223.46M +155.1% | -405.26M +36.7% | -640.24M +3.6% | -663.94M +10.4% | -740.68M +22.0% | -950.03M -154.7% | -373.04M -739.0% | 58.38M |
EBIT | 16.49B -22.2% | 21.20B +34.6% | 15.75B +5.4% | 14.94B +66.6% | 8.97B +137.1% | 3.78B -56.8% | 8.75B +7.3% | 8.15B -9.5% | 9.01B +74.6% | 5.16B |
EBITDA | 19.75B -16.0% | 23.52B +32.0% | 17.82B +4.8% | 17.00B +55.1% | 10.96B +91.7% | 5.72B -46.0% | 10.58B +6.8% | 9.91B -2.6% | 10.17B +78.8% | 5.69B |
Reconciled Cost of Revenue | 19.90B +47.5% | 13.49B +31.5% | 10.26B -3.9% | 10.67B +8.2% | 9.86B +6.4% | 9.27B +11.8% | 8.29B +10.1% | 7.53B -31.0% | 10.91B +136.3% | 4.62B |
Reconciled Depreciation | 3.26B +40.4% | 2.32B +12.3% | 2.07B +0.5% | 2.06B +3.3% | 1.99B +3.0% | 1.93B +5.3% | 1.84B +4.3% | 1.76B +51.0% | 1.17B +120.2% | 529.66M |
Net Income from Continuing Operation Net Minority Interest | 10.49B -22.6% | 13.55B +32.8% | 10.20B +2.2% | 9.99B +66.9% | 5.98B +203.4% | 1.97B -63.9% | 5.47B +9.6% | 4.99B -14.5% | 5.83B +60.8% | 3.63B |
